| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 006.00 | 1 006.00 | | 1 006.00 |
AR Technical installations, industrial equipment and tools | 1 831.00 | 1 522.00 | 309.00 | 1 831.00 |
AT Other tangible assets | 7 229.00 | 5 942.00 | 1 286.00 | 7 229.00 |
BJ TOTAL (I) | 10 067.00 | 8 471.00 | 1 596.00 | 10 067.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 4 432.00 | | 4 432.00 | 4 432.00 |
BZ Other receivables | 247.00 | | 247.00 | 247.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 15 235.00 | | 15 235.00 | 15 235.00 |
CH Prepaid expenses | 130.00 | | 130.00 | 130.00 |
CJ TOTAL (II) | 20 045.00 | | 20 045.00 | 20 045.00 |
CO Grand total (0 to V) | 30 113.00 | 8 471.00 | 21 641.00 | 30 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DD Legal reserve (1) | 1 050.00 | 1 050.00 | | 1 050.00 |
DH Retained earnings | 2 762.00 | 8 077.00 | | 2 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 807.00 | -5 314.00 | | -3 807.00 |
DL TOTAL (I) | 10 505.00 | 14 312.00 | | 10 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 820.00 | 11 116.00 | | 6 820.00 |
DX Trade payables and related accounts | 755.00 | 623.00 | | 755.00 |
DY Tax and social security liabilities | 3 560.00 | 2 961.00 | | 3 560.00 |
EC TOTAL (IV) | 11 136.00 | 14 700.00 | | 11 136.00 |
EE Grand total (I to V) | 21 641.00 | 29 013.00 | | 21 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 532.00 | | 47 532.00 | 47 532.00 |
FJ Net sales | 47 532.00 | | 47 532.00 | 47 532.00 |
FR Total operating income (I) | | | 47 532.00 | |
FW Other purchases and external expenses | | | 37 353.00 | |
FX Taxes, duties, and similar payments | | | 307.00 | |
FY Salaries and Wages | | | 13 022.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 716.00 | |
GF Total Operating Expenses (II) | | | 51 400.00 | |
GG - OPERATING RESULT (I - II) | | | -3 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69.00 | |
GP Total financial income (V) | | | 69.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 20.00 | | |
HD Total exceptional income (VII) | | 20.00 | | |
HF Exceptional expenses on capital transactions | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | 20.00 | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 601.00 | 39 781.00 | | 47 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 409.00 | 45 095.00 | | 51 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 807.00 | -5 314.00 | | -3 807.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 9 106.00 | | 961.00 | 9 106.00 |
I4 DECREASES Grand Total | | | 10 068.00 | |
IO DECREASES Total including other intangible assets | | | 1 007.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 061.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 007.00 | | | 1 007.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 100.00 | | 961.00 | 8 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 755.00 | 716.00 | | 7 755.00 |
PE DEPRECIATION Total including other intangible assets | 1 007.00 | | | 1 007.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 749.00 | 716.00 | | 6 749.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 756.00 | 756.00 | | 756.00 |
UX Other trade receivables | 4 433.00 | | | 4 433.00 |
VB VAT | 126.00 | | | 126.00 |
VI Group and Associates | 6 820.00 | 6 820.00 | | 6 820.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121.00 | | | 121.00 |
VS Prepaid expenses | 130.00 | | | 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 811.00 | 4 811.00 | | 4 811.00 |
VW VAT | 3 561.00 | 3 561.00 | | 3 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 137.00 | 11 137.00 | | 11 137.00 |
